| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 625 365.00 | | 625 365.00 | 625 365.00 |
BJ TOTAL (I) | 21 500 786.00 | | 21 500 786.00 | 21 500 786.00 |
BX Customers and related accounts | 8 423.00 | | 8 423.00 | 8 423.00 |
BZ Other receivables | 263 000.00 | | 263 000.00 | 263 000.00 |
CF Cash and cash equivalents | 15 246.00 | | 15 246.00 | 15 246.00 |
CJ TOTAL (II) | 286 669.00 | | 286 669.00 | 286 669.00 |
CN Currency translation adjustments (V) | 121 239.00 | | 121 239.00 | 121 239.00 |
CO Grand total (0 to V) | 21 908 694.00 | | 21 908 694.00 | 21 908 694.00 |
CU Other investments | 20 875 421.00 | | 20 875 421.00 | 20 875 421.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | 2 500 000.00 | | 2 500 000.00 |
DB Share, merger, contribution premiums, etc. | 18 424 000.00 | 18 424 000.00 | | 18 424 000.00 |
DD Legal reserve (1) | 185 025.00 | 133 537.00 | | 185 025.00 |
DH Retained earnings | 33 477.00 | 5 212.00 | | 33 477.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 501.00 | 1 029 752.00 | | -12 501.00 |
DL TOTAL (I) | 21 130 002.00 | 22 092 502.00 | | 21 130 002.00 |
DV Miscellaneous Loans and Financial Debts (4) | 625 365.00 | 948 677.00 | | 625 365.00 |
DX Trade payables and related accounts | 11 676.00 | 15 798.00 | | 11 676.00 |
EC TOTAL (IV) | 637 041.00 | 964 474.00 | | 637 041.00 |
ED (V) | 141 651.00 | 303 515.00 | | 141 651.00 |
EE Grand total (I to V) | 21 908 694.00 | 23 360 492.00 | | 21 908 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 443.00 | |
FR Total operating income (I) | | | 1 443.00 | |
FW Other purchases and external expenses | | | 21 015.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GE Other Expenses | | | 994.00 | |
GF Total Operating Expenses (II) | | | 22 134.00 | |
GG - OPERATING RESULT (I - II) | | | -20 691.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 495.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 129.00 | |
GN Positive exchange differences | | | 55 516.00 | |
GP Total financial income (V) | | | 96 140.00 | |
GR Interest and similar expenses | | | 37 116.00 | |
GS Negative differences of foreign exchange | | | 50 834.00 | |
GU Total financial expenses (VI) | | | 87 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 97 583.00 | 1 568 103.00 | | 97 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 084.00 | 538 350.00 | | 110 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 501.00 | 1 029 752.00 | | -12 501.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 21 824 097.00 | | | 21 824 097.00 |
I3 DECREASES Total Financial Fixed Assets | | 323 312.00 | 21 500 786.00 | |
I4 DECREASES Grand Total | | 323 312.00 | 21 500 786.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 824 097.00 | | | 21 824 097.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 625 365.00 | 625 365.00 | | 625 365.00 |
8B Suppliers and Related Accounts | 11 676.00 | 11 676.00 | | 11 676.00 |
UL Receivables related to investments | 625 365.00 | 625 365.00 | | 625 365.00 |
UX Other trade receivables | 8 423.00 | | | 8 423.00 |
VC Group and associates | 262 832.00 | | | 262 832.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 168.00 | | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 896 787.00 | 896 787.00 | | 896 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 637 041.00 | 637 041.00 | | 637 041.00 |
